[HWANG] YoY Quarter Result on 31-Jul-2010 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

29-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Jul-2010

Quarter

31-Jul-2010 [#4]

Profit Trend

QoQ- -14.76%

YoY- -22.38%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Quarter Result
Revenue	138,110	113,029	95,580	88,679	83,288	82,998	106,575	4.41%
YoY %	22.19%	18.26%	7.78%	6.47%	0.35%	-22.12%	-	-
Horiz. %	129.59%	106.06%	89.68%	83.21%	78.15%	77.88%	100.00%	-
PBT	33,887	27,609	32,419	15,959	22,050	-4,909	29,276	2.46%
YoY %	22.74%	-14.84%	103.14%	-27.62%	549.17%	-116.77%	-	-
Horiz. %	115.75%	94.31%	110.74%	54.51%	75.32%	-16.77%	100.00%	-
Tax	-8,582	-5,682	-6,489	-2,186	-4,643	1,232	-8,712	-0.25%
YoY %	-51.04%	12.44%	-196.84%	52.92%	-476.87%	114.14%	-	-
Horiz. %	98.51%	65.22%	74.48%	25.09%	53.29%	-14.14%	100.00%	-
NP	25,305	21,927	25,930	13,773	17,407	-3,677	20,564	3.51%
YoY %	15.41%	-15.44%	88.27%	-20.88%	573.40%	-117.88%	-	-
Horiz. %	123.05%	106.63%	126.09%	66.98%	84.65%	-17.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,158	18,834	24,444	12,762	16,441	-4,595	19,172	1.65%
YoY %	12.34%	-22.95%	91.54%	-22.38%	457.80%	-123.97%	-	-
Horiz. %	110.36%	98.24%	127.50%	66.57%	85.76%	-23.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	20.58%	20.02%	13.70%	21.06%	-	29.76%	-
YoY %	23.08%	2.80%	46.13%	-34.95%	0.00%	-	-	-
Horiz. %	85.11%	69.15%	67.27%	46.03%	70.77%	-	100.00%	-
Total Cost	112,805	91,102	69,650	74,906	65,881	86,675	86,011	4.61%
YoY %	23.82%	30.80%	-7.02%	13.70%	-23.99%	0.77%	-	-
Horiz. %	131.15%	105.92%	80.98%	87.09%	76.60%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	962,191	926,778	870,083	809,110	770,990	745,411	739,345	4.48%
YoY %	3.82%	6.52%	7.54%	4.94%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	-	12,765	12,757	12,762	12,764	12,763	12,747	-
YoY %	-	0.06%	-0.04%	-0.02%	0.01%	0.13%	-	-
Horiz. %	-	100.14%	100.08%	100.12%	100.13%	100.13%	100.00%	-
Div Payout %	-	67.78%	52.19%	100.00%	77.64%	0.00%	66.49%	-
YoY %	-	29.87%	-47.81%	28.80%	0.00%	0.00%	-	-
Horiz. %	-	101.94%	78.49%	150.40%	116.77%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	962,191	926,778	870,083	809,110	770,990	745,411	739,345	4.48%
YoY %	3.82%	6.52%	7.54%	4.94%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-
NOSH	255,223	255,310	255,156	255,240	255,295	255,277	254,946	0.01%
YoY %	-0.03%	0.06%	-0.03%	-0.02%	0.01%	0.13%	-	-
Horiz. %	100.11%	100.14%	100.08%	100.12%	100.14%	100.13%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	18.32%	19.40%	27.13%	15.53%	20.90%	-4.43%	19.30%	-
YoY %	-5.57%	-28.49%	74.69%	-25.69%	571.78%	-122.95%	-	-
Horiz. %	94.92%	100.52%	140.57%	80.47%	108.29%	-22.95%	100.00%	-
ROE	2.20%	2.03%	2.81%	1.58%	2.13%	-0.62%	2.59%	-
YoY %	8.37%	-27.76%	77.85%	-25.82%	443.55%	-123.94%	-	-
Horiz. %	84.94%	78.38%	108.49%	61.00%	82.24%	-23.94%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	54.11	44.27	37.46	34.74	32.62	32.51	41.80	4.39%
YoY %	22.23%	18.18%	7.83%	6.50%	0.34%	-22.22%	-	-
Horiz. %	129.45%	105.91%	89.62%	83.11%	78.04%	77.78%	100.00%	-
EPS	8.29	7.38	9.58	5.00	6.44	-1.80	7.52	1.63%
YoY %	12.33%	-22.96%	91.60%	-22.36%	457.78%	-123.94%	-	-
Horiz. %	110.24%	98.14%	127.39%	66.49%	85.64%	-23.94%	100.00%	-
DPS	0.00	5.00	5.00	5.00	5.00	5.00	5.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.77	3.63	3.41	3.17	3.02	2.92	2.90	4.46%
YoY %	3.86%	6.45%	7.57%	4.97%	3.42%	0.69%	-	-
Horiz. %	130.00%	125.17%	117.59%	109.31%	104.14%	100.69%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,240
RPS	54.10	44.28	37.44	34.74	32.63	32.51	41.75	4.40%
YoY %	22.18%	18.27%	7.77%	6.47%	0.37%	-22.13%	-	-
Horiz. %	129.58%	106.06%	89.68%	83.21%	78.16%	77.87%	100.00%	-
EPS	8.29	7.38	9.58	5.00	6.44	-1.80	7.51	1.65%
YoY %	12.33%	-22.96%	91.60%	-22.36%	457.78%	-123.97%	-	-
Horiz. %	110.39%	98.27%	127.56%	66.58%	85.75%	-23.97%	100.00%	-
DPS	0.00	5.00	5.00	5.00	5.00	5.00	4.99	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.20%	-	-
Horiz. %	0.00%	100.20%	100.20%	100.20%	100.20%	100.20%	100.00%	-
NAPS	3.7691	3.6304	3.4083	3.1695	3.0201	2.9199	2.8962	4.48%
YoY %	3.82%	6.52%	7.53%	4.95%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	3.78	2.50	2.49	1.65	1.63	1.65	2.77	-
P/RPS	6.99	5.65	6.65	4.75	5.00	5.07	6.63	0.88%
YoY %	23.72%	-15.04%	40.00%	-5.00%	-1.38%	-23.53%	-	-
Horiz. %	105.43%	85.22%	100.30%	71.64%	75.41%	76.47%	100.00%	-
P/EPS	45.60	33.89	25.99	33.00	25.31	-91.67	36.84	3.61%
YoY %	34.55%	30.40%	-21.24%	30.38%	127.61%	-348.83%	-	-
Horiz. %	123.78%	91.99%	70.55%	89.58%	68.70%	-248.83%	100.00%	-
EY	2.19	2.95	3.85	3.03	3.95	-1.09	2.71	-3.48%
YoY %	-25.76%	-23.38%	27.06%	-23.29%	462.39%	-140.22%	-	-
Horiz. %	80.81%	108.86%	142.07%	111.81%	145.76%	-40.22%	100.00%	-
DY	0.00	2.00	2.01	3.03	3.07	3.03	1.81	-
YoY %	0.00%	-0.50%	-33.66%	-1.30%	1.32%	67.40%	-	-
Horiz. %	0.00%	110.50%	111.05%	167.40%	169.61%	167.40%	100.00%	-
P/NAPS	1.00	0.69	0.73	0.52	0.54	0.57	0.96	0.68%
YoY %	44.93%	-5.48%	40.38%	-3.70%	-5.26%	-40.62%	-	-
Horiz. %	104.17%	71.88%	76.04%	54.17%	56.25%	59.38%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	30/09/13	26/09/12	27/09/11	29/09/10	28/09/09	30/09/08	24/09/07	-
Price	4.12	2.48	2.00	1.79	1.55	1.40	2.20	-
P/RPS	7.61	5.60	5.34	5.15	4.75	4.31	5.26	6.34%
YoY %	35.89%	4.87%	3.69%	8.42%	10.21%	-18.06%	-	-
Horiz. %	144.68%	106.46%	101.52%	97.91%	90.30%	81.94%	100.00%	-
P/EPS	49.70	33.62	20.88	35.80	24.07	-77.78	29.26	9.22%
YoY %	47.83%	61.02%	-41.68%	48.73%	130.95%	-365.82%	-	-
Horiz. %	169.86%	114.90%	71.36%	122.35%	82.26%	-265.82%	100.00%	-
EY	2.01	2.97	4.79	2.79	4.15	-1.29	3.42	-8.47%
YoY %	-32.32%	-38.00%	71.68%	-32.77%	421.71%	-137.72%	-	-
Horiz. %	58.77%	86.84%	140.06%	81.58%	121.35%	-37.72%	100.00%	-
DY	0.00	2.02	2.50	2.79	3.23	3.57	2.27	-
YoY %	0.00%	-19.20%	-10.39%	-13.62%	-9.52%	57.27%	-	-
Horiz. %	0.00%	88.99%	110.13%	122.91%	142.29%	157.27%	100.00%	-
P/NAPS	1.09	0.68	0.59	0.56	0.51	0.48	0.76	6.18%
YoY %	60.29%	15.25%	5.36%	9.80%	6.25%	-36.84%	-	-
Horiz. %	143.42%	89.47%	77.63%	73.68%	67.11%	63.16%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos